| Revenue | DKK -7K | -103% |
| EBITDA | DKK -7K | -789% |
| Net profit | DKK 241K | +12140% |
| Total assets | DKK 325K | -10% |
| Equity | DKK 318K | +312% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.083 | 1.077 | 927 | 227 | 168 | 265 | 223 | 235 | 174 | 219 | -6 |
| Staff expenses | -280 | -258 | -262 | -217 | -216 | -253 | -194 | -221 | -226 | -218 | -0 |
| EBITDA | 46 | -8 | 10 | 10 | -47 | 13 | 29 | 14 | -52 | 1 | -6 |
| Depreciation & amort. | -9 | -9 | -9 | -4 | -0 | -0 | -28 | -28 | -34 | -0 | -0 |
| EBIT | 37 | -17 | 1 | 6 | -47 | 13 | 1 | -14 | -86 | 1 | -6 |
| Net financials | 4 | 10 | -3 | 28 | -6 | 39 | -0 | -0 | -0 | -2 | 254 |
| Profit before tax | 41 | -7 | -1 | 34 | -54 | 52 | 1 | -14 | -86 | -1 | 248 |
| Tax | -57 | -7 | -1 | 26 | -10 | 14 | -9 | 4 | -17 | 1 | 7 |
| Net profit | 98 | -0 | -0 | 8 | -44 | 37 | 9 | -18 | -69 | -2 | 241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 644 | 541 | 525 | 482 | 443 | 542 | 654 | 562 | 332 | 360 | 325 |
| Equity | 354 | 306 | 256 | 214 | 119 | 157 | 166 | 148 | 79 | 77 | 318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
| Short-term debt | 290 | 236 | 269 | 268 | 323 | 385 | 488 | 414 | 252 | 283 | 0 |
| Total debt | 290 | 236 | 269 | 268 | 323 | 385 | 488 | 414 | 252 | 283 | 7 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Erik Gram Olsen | Unofficial title | 0 companies |
| Michael Vang Eghoff | Board of Directors | 0 companies |
| Carsten Post | Board of Directors | 0 companies |